| Ingresos TV | $975K |
| Bonus TV por Posición | $263K |
| Ingresos por partido | $0 |
| Patrocinio | $17K |
| Merchandising | $178K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $43K |
| Amortización de Fichajes | $3K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $430K |
| Mantenimiento instalaciones | $401K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2030 | $1.4M | $2.3M | $-863K | $4.7M |
| Feb 2030 | $1.5M | $1.8M | $-319K | $5.5M |
| Ene 2030 | $1.5M | $1.8M | $-321K | $5.9M |
| Dic 2029 | $1.7M | $1.9M | $-121K | $6.2M |
| Nov 2029 | $1.5M | $2.4M | $-951K | $6.3M |
| Oct 2029 | $1.5M | $3.6M | $-2.2M | $7.3M |
| Sep 2029 | $1.5M | $2.2M | $-682K | $9.4M |
| Ago 2029 | $1.8M | $2.2M | $-428K | $10.1M |
| Jul 2029 | $1.5M | $2.5M | $-961K | $10.5M |
| Jun 2029 | $1.6M | $2.3M | $-749K | $11.5M |
| May 2029 | $1.7M | $2.7M | $-1.1M | $12.2M |
| Abr 2029 | $3.1M | $2.6M | $570K | $13.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $102K |
| Westside Builders | $104K |